Se Connecter/S’inscrire
Votre courriel a été envoyé.
4plex in West Adams/Jefferson Park 3939 W 28th St 4 Unité Immeuble d’appartements 1 399 649 $ CAD (349 912 $ CAD/Unité) 4,04% Taux de capitalisation Los Angeles, CA 90018



Certaines informations ont été traduites automatiquement.
Faits saillants de l'investissement
- Two Units Delivered Vacant – Immediate owner-user or value-add opportunity
- Outdoor Deck Space– Rare, lifestyle-driven tenant amenity
- Large 8,542 SF R3 Lot – Future development potential
- All Two-Bedroom Units – Desirable unit mix with strong rental demand
- On-Site Parking (4 Spaces) – Valuable tenant amenity
- West Adams / Jefferson Park Location – Strong rental and appreciation market
Résumé de l'annonce
Realty Investment Advisors is pleased to present 3939 W. 28th Street, a rare four-unit multifamily opportunity located in the highly desirable West Adams / Jefferson Park neighborhood of Los Angeles. This well-located asset sits on a large 8,542 square foot R3-zoned lot and offers significant upside through both rental repositioning and future redevelopment potential.
The property consists of four spacious two-bedroom, one-bathroom units totaling approximately 3,199 square feet. Two units will be delivered vacant at the close of escrow, providing an immediate opportunity for an owner-user to occupy a unit while generating income from the remaining units, or for an investor to renovate and achieve market rents.
Each unit benefits from an outdoor deck space, offering tenants a highly desirable indoor-outdoor living experience that is increasingly sought after in the West Adams market. Additionally, the property is equipped with individual gas meters, electricity meters and water heaters for each unit, helping to minimize operational complexity and reduce shared utility expenses.
Current rents are significantly below market, with pro forma rents projected at approximately $2,100 per unit, offering a clear path to increased cash flow and a stabilized return of approximately 7.07% on a pro forma basis . The property also benefits from four on-site parking spaces, a valuable amenity in this supply-constrained rental market.
Situated within a TOC Tier 3 designation, the property presents an attractive long-term redevelopment opportunity for investors seeking to capitalize on increased density incentives (buyer to verify). The large lot size and favorable zoning provide flexibility for future expansion or new construction.
Additionally, the asset qualifies for residential financing, including 30-year fixed-rate loans, making it accessible to both investors and owner-users.
3939 W. 28th Street represents a unique opportunity to acquire a well-located asset with immediate vacancy upside, strong rental growth potential, and long-term development optionality in one of Los Angeles’ most rapidly evolving submarkets.
The property consists of four spacious two-bedroom, one-bathroom units totaling approximately 3,199 square feet. Two units will be delivered vacant at the close of escrow, providing an immediate opportunity for an owner-user to occupy a unit while generating income from the remaining units, or for an investor to renovate and achieve market rents.
Each unit benefits from an outdoor deck space, offering tenants a highly desirable indoor-outdoor living experience that is increasingly sought after in the West Adams market. Additionally, the property is equipped with individual gas meters, electricity meters and water heaters for each unit, helping to minimize operational complexity and reduce shared utility expenses.
Current rents are significantly below market, with pro forma rents projected at approximately $2,100 per unit, offering a clear path to increased cash flow and a stabilized return of approximately 7.07% on a pro forma basis . The property also benefits from four on-site parking spaces, a valuable amenity in this supply-constrained rental market.
Situated within a TOC Tier 3 designation, the property presents an attractive long-term redevelopment opportunity for investors seeking to capitalize on increased density incentives (buyer to verify). The large lot size and favorable zoning provide flexibility for future expansion or new construction.
Additionally, the asset qualifies for residential financing, including 30-year fixed-rate loans, making it accessible to both investors and owner-users.
3939 W. 28th Street represents a unique opportunity to acquire a well-located asset with immediate vacancy upside, strong rental growth potential, and long-term development optionality in one of Los Angeles’ most rapidly evolving submarkets.
Bilan financier (Réel - 2025) |
Annuel (CAD) | Annuel par pi² (CAD) |
|---|---|---|
| Revenu de location brut |
97 513 $
|
30,48 $
|
| Autres revenus |
-
|
-
|
| Perte due à l’inoccupation |
2 925 $
|
0,91 $
|
| Revenu brut effectif |
94 588 $
|
29,57 $
|
| Taxes |
16 796 $
|
5,25 $
|
| Dépenses d’exploitation |
21 295 $
|
6,66 $
|
| Total des dépenses |
38 090 $
|
11,91 $
|
| Revenu net d’exploitation |
56 497 $
|
17,66 $
|
Bilan financier (Réel - 2025)
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | 97 513 $ |
| Annuel par pi² | 30,48 $ |
| Autres revenus (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | 2 925 $ |
| Annuel par pi² | 0,91 $ |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | 94 588 $ |
| Annuel par pi² | 29,57 $ |
| Taxes (CAD) | |
|---|---|
| Annuel | 16 796 $ |
| Annuel par pi² | 5,25 $ |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | 21 295 $ |
| Annuel par pi² | 6,66 $ |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | 38 090 $ |
| Annuel par pi² | 11,91 $ |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | 56 497 $ |
| Annuel par pi² | 17,66 $ |
Faits sur la propriété En dépôt fiduciaire
Unité renseignements sur le mélange
| Description | Nombre d’unités | Loyer moyen/mois | pi² |
|---|---|---|---|
| 2+1 | 1 | 1 261 $ CAD | - |
| 2+1 | 1 | 2 942 $ CAD | - |
| 2+1 | 1 | 980,73 $ CAD | - |
| 2+1 | 1 | 2 942 $ CAD | - |
1 1
Moyennement accessible à pied
60/100
Exceptionnellement adapté aux voitures
90/100
Bons transports en commun
60/100
Plutôt accessible en vélo
50/100
Impôts fonciers
| Numéro de lot | 5051-015-013 | Évaluation totale | 407 454 $ CAD |
| Évaluation du terrain | 238 132 $ CAD | Impôts annuels | 16 796 $ CAD (5,25 $ CAD/pi²) |
| Évaluation des bâtiments | 169 322 $ CAD | Année d’imposition | 2025 |
Impôts fonciers
Numéro de lot
5051-015-013
Évaluation du terrain
238 132 $ CAD
Évaluation des bâtiments
169 322 $ CAD
Évaluation totale
407 454 $ CAD
Impôts annuels
16 796 $ CAD (5,25 $ CAD/pi²)
Année d’imposition
2025
1 de 13
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
1 de 1
Présenté par
4plex in West Adams/Jefferson Park | 3939 W 28th St
Vous êtes déjà membre? Connectez-vous
Hmm, il semble y avoir eu une erreur lors de l’envoi de votre message. Veuillez réessayer.
Merci! Votre message a été envoyé.
